XML 86 R74.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Segment Information [Line Items]        
Total revenues $ 621,708 $ 616,288 $ 1,234,745 $ 1,223,090
Total expenses 434,894 422,897 1,048,211 861,985
Operating income 186,814 193,391 186,534 361,105
Income (loss) from partially owned entities 642 (5,641) (3,598) (8,384)
Income from real estate fund investments 16,389 26,368 27,673 50,457
Interest and other investment income, net 10,236 5,666 13,754 16,458
Interest and debt expense (105,576) (92,092) (206,065) (183,766)
Net gain on disposition of wholly owned and partially owned assets 159,511 0 160,225 1,860
Income (loss) before income taxes 268,016 127,692 178,523 237,730
Income tax expense (2,109) 88,072 (4,940) 87,101
Income (loss) from continuing operations 265,907 215,764 173,583 324,831
Income (loss) from discontinued operations 2,475 (364) 3,191 15,815
Net income 268,382 215,400 176,774 340,646
Less net income attributable to noncontrolling interests in consolidated subsidiaries (13,025) (19,186) (22,703) (35,068)
Net income attributable to Vornado Realty L.P. 255,357 196,214 154,071 305,578
Interest and debt expense 127,799 115,073 253,919 229,748
Depreciation and amortization 173,352 163,245 348,163 319,695
Income tax (benefit) expense 4,704 (87,653) 7,965 (88,392)
EBITDA 561,212 386,879 764,118 766,629
New York Segment [Member]        
Segment Information [Line Items]        
Total revenues 425,770 414,262 836,595 813,775
Total expenses 268,135 250,298 537,730 503,058
Operating income 157,635 163,964 298,865 310,717
Income (loss) from partially owned entities (1,001) 3,176 (4,564) (2,487)
Income from real estate fund investments 0 0 0 0
Interest and other investment income, net 1,214 1,892 2,329 3,754
Interest and debt expense (56,395) (47,173) (110,981) (92,524)
Net gain on disposition of wholly owned and partially owned assets 159,511   159,511 0
Income (loss) before income taxes 260,964 121,859 345,160 219,460
Income tax expense (816) (1,095) (1,775) (2,038)
Income (loss) from continuing operations 260,148 120,764 343,385 217,422
Income (loss) from discontinued operations 0 0 0 0
Net income 260,148 120,764 343,385 217,422
Less net income attributable to noncontrolling interests in consolidated subsidiaries (3,397) (2,552) (6,826) (4,058)
Net income attributable to Vornado Realty L.P. 256,751 118,212 336,559 213,364
Interest and debt expense 71,171 61,057 142,369 119,724
Depreciation and amortization 111,314 95,567 219,717 189,691
Income tax (benefit) expense 889 1,152 1,979 2,154
EBITDA 440,125 275,988 700,624 524,933
Washington DC Segment [Member]        
Segment Information [Line Items]        
Total revenues 127,468 134,856 255,480 268,824
Total expenses 89,106 98,661 345,671 191,658
Operating income 38,362 36,195 (90,191) 77,166
Income (loss) from partially owned entities (2,958) (1,805) (5,001) (1,674)
Income from real estate fund investments 0 0 0 0
Interest and other investment income, net 34 13 92 26
Interest and debt expense (19,817) (17,483) (35,752) (35,643)
Net gain on disposition of wholly owned and partially owned assets 0   0 0
Income (loss) before income taxes 15,621 16,920 (130,852) 39,875
Income tax expense (318) (466) (582) 208
Income (loss) from continuing operations 15,303 16,454 (131,434) 40,083
Income (loss) from discontinued operations 0 0 0 0
Net income 15,303 16,454 (131,434) 40,083
Less net income attributable to noncontrolling interests in consolidated subsidiaries 0 0 0 0
Net income attributable to Vornado Realty L.P. 15,303 16,454 (131,434) 40,083
Interest and debt expense 22,641 20,891 42,047 42,403
Depreciation and amortization 39,305 47,803 81,986 88,555
Income tax (benefit) expense 2,205 486 2,470 (2,150)
EBITDA 79,454 85,634 (4,931) 168,891
Other Segment [Member]        
Segment Information [Line Items]        
Total revenues 68,470 67,170 142,670 140,491
Total expenses 77,653 73,938 164,810 167,269
Operating income (9,183) (6,768) (22,140) (26,778)
Income (loss) from partially owned entities 4,601 (7,012) 5,967 (4,223)
Income from real estate fund investments 16,389 26,368 27,673 50,457
Interest and other investment income, net 8,988 3,761 11,333 12,678
Interest and debt expense (29,364) (27,436) (59,332) (55,599)
Net gain on disposition of wholly owned and partially owned assets 0   714 1,860
Income (loss) before income taxes (8,569) (11,087) (35,785) (21,605)
Income tax expense (975) 89,633 (2,583) 88,931
Income (loss) from continuing operations (9,544) 78,546 (38,368) 67,326
Income (loss) from discontinued operations 2,475 (364) 3,191 15,815
Net income (7,069) 78,182 (35,177) 83,141
Less net income attributable to noncontrolling interests in consolidated subsidiaries (9,628) (16,634) (15,877) (31,010)
Net income attributable to Vornado Realty L.P. (16,697) 61,548 (51,054) 52,131
Interest and debt expense 33,987 33,125 69,503 67,621
Depreciation and amortization 22,733 19,875 46,460 41,449
Income tax (benefit) expense 1,610 (89,291) 3,516 (88,396)
EBITDA $ 41,633 $ 25,257 $ 68,425 $ 72,805